Your unused occupancy will be made
available to the Rental Pool in accordance with the Resort Rules and
will be marketed and sold through the Resort Operator locally, nationally
and internationally.

In this way, it is possible to completely redeem the
purchase price of your property within 7 years - while your
investment escalates year by year.

Exclusive Villa Ownership

Average Rate
pppn

$230

Average Rate
per night, pax

5

$1,150

Ownership
Investment Amount

$489,600

Owned Days per
year

360

Annual value
based on daily rate

$414,000

Monthly levies

$98

10%

Occupation 50%

Available
Rental Days after owner use

Rental Amount

Escalation
per year

Rental Income

10% Travel
Agency fee

17% Govt levy

13% Rental
Pool Admin Fee

Levies

Owner's Income

Cumulative
Owner's Income

ROI

Year 1

180

$1,150

12%

$207,000

$20,700

$35,190

$26,910

$1,180

$123,020

$123,020

25%

Year 2

180

$1,288

12%

$231,840

$23,184

$39,413

$30,139

$1,322

$137,782

$260,802

28%

Year 3

180

$1,443

12%

$259,661

$25,966

$44,142

$33,756

$1,480

$154,316

$415,119

32%

Year 4

180

$1,616

12%

$290,820

$29,082

$49,439

$37,807

$1,658

$172,834

$587,953

35%

Year 5

180

$1,810

12%

$325,719

$32,572

$55,372

$42,343

$1,857

$193,574

$781,527

40%

Year 6

180

$2,027

12%

$364,805

$36,480

$62,017

$47,425

$2,080

$216,803

$998,331

44%

Year 7

180

$2,270

12%

$408,581

$40,858

$69,459

$53,116

$2,329

$242,820

$1,241,150

50%

$1,679,844

Exclusive Cabana Ownership

Average Rate pppn

$230

Average Villa Rate per
night, pax

2.5

$575

Beachfront Cabana
Investment Amount

$326,400

Owned Days per year

360

Annual value based on daily
rate

$207,000

Monthly levies

$54

10%

Occupation 50%

Available Rental Days after
owner use

Rental Amount

Escalation per year

Rental Income

10% Travel Agency fee

17% Govt levy

13% Rental Pool Admin Fee

Levies

Owner's Income

Cumulative Owner's Income

ROI

Year 1

180

$575

12%

$103,500

$10,350

$17,595

$13,455

$649

$61,451

$61,451

19%

Year 2

180

$644

12%

$115,920

$11,592

$19,706

$15,070

$727

$68,825

$130,276

21%

Year 3

180

$721

12%

$129,830

$12,983

$22,071

$16,878

$814

$77,084

$207,360

24%

Year 4

180

$808

12%

$145,410

$14,541

$24,720

$18,903

$912

$86,334

$293,694

26%

Year 5

180

$905

12%

$162,859

$16,286

$27,686

$21,172

$1,021

$96,694

$390,389

30%

Year 6

180

$1,013

12%

$182,402

$18,240

$31,008

$23,712

$1,144

$108,298

$498,686

33%

Year 7

180

$1,135

12%

$204,291

$20,429

$34,729

$26,558

$1,281

$121,293

$619,980

37%

$839,922

One Twelfth Cabana Ownership

Average Rate pppn

$230

Average Cabana Rate per
night, pax

2.5

$575

Ownership Investment
Amount, avg

$32,000

Days per year

30

Annual value based on daily
rate

$17,250

Monthly levies

$54

10%

Occupation 50%

Available Rental Days after
owner use

Rental Amount

Escalation per year

Rental Income

10% Travel Agency fee

17% Govt levy

13% Rental Pool Admin Fee

Levies

Owner's Income

Cumulative Owner's Income

ROI

Year 1

15

$575

12%

$8,625

$863

$1,466

$1,121

$649

$4,526

$4,526

14%

Year 2

15

$644

12%

$9,660

$966

$1,642

$1,256

$727

$5,069

$9,595

16%

Year 3

15

$721

12%

$10,819

$1,082

$1,839

$1,406

$814

$5,677

$15,273

18%

Year 4

15

$808

12%

$12,118

$1,212

$2,060

$1,575

$912

$6,359

$21,631

20%

Year 5

15

$905

12%

$13,572

$1,357

$2,307

$1,764

$1,021

$7,122

$28,753

22%

Year 6

15

$1,013

12%

$15,200

$1,520

$2,584

$1,976

$1,144

$7,976

$36,729

25%

Year 7

15

$1,135

12%

$17,024

$1,702

$2,894

$2,213

$1,281

$8,934

$45,663

28%

$69,994

Note: It is important to keep in mind
that only the managing agent employed by the developer may be used
for renting out a unit since the Mozambican government have to
receive a levy on all rentals (17%) and monitor this closely. The
developer will charge a further 13% rental agency administration fee
or commission.
Thus the rental pool will operate at a 30% commission that will be
deducted off the rental income and the balance will be paid out to
the owners or shareholders. In addition, a 10% tour operator's fee
was included. This will only apply if the owner does not have a
paying guest and the management company has to find one through a
tour operator.